CashFlowRE
Sign in Sign up
Cameron. Plan 🏗️ New Construction
D+ Composite 46.4
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +15.2/30.0
  • ARV discount +7.5/15.0
  • Condition / age +4.8/5.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$270,900

Cameron. Plan · Watson, LA 70706
4 bd · 2.0 ba · 1,825 sqft · SingleFamily · 464 Days on market
Excellent condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

Key facts

  • One story floorplans
  • Large corner pantry
  • 2 garage spots

Tags

ONE STORY FLOORPLANSOPEN CONCEPT LIVING SPACESHAKER STYLE CABINETSGOOSENECK PULLDOWN FAUCETSSTAINLESS STEEL APPLIANCESLARGE CORNER PANTRY

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $270,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $261,724.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $271k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $92 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $241k (11.2% below list).
  • Recommended offer: $238k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% vs local median 4.8% in Watson — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 71/100 on livability (#50 in LA) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, health & safety F.
  • Livingston Parish (suburban): math 40% / reading 52% proficiency, ranked #13 of 98 in LA (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 342 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 794 units permitted in Livingston Parish in 2024 (99 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Livingston County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 464 days — a 12% lower offer ($238k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $238,392 (12.0% below list)

Questions for the listing agent

  1. It's been on market 464 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.92%
Cap rate
6.72%
Cash-on-cash
1.51%
DSCR
1.07
GRM
9.1

CMA / ARV

ARV (median comp)
$261,724
List price
$270,900
Delta
3.51%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
35456 Forest Manor Ave 0.21mi 4/2.0 1,825 (0%) 1mo $272,900 $150 90
35432 Forest Manor Ave 0.21mi 4/2.0 1,825 (0%) 2mo $268,900 $147 89
35441 Forest Manor Ave 0.24mi 4/2.0 1,825 (0%) 2mo $274,900 $151 88
35414 Forest Manor Ave 0.21mi 5/2.0 (+1) 1,856 (+2%) 2mo $271,900 $146 81
35570 Vandora Dr 0.27mi 5/2.0 (+1) 1,856 (+2%) 3mo $266,795 $144 77
35570 Vandora Dr 0.27mi 5/2.0 (+1) 1,856 (+2%) 3mo $265,900 $143 77
35429 Forest Manor Ave 0.24mi 4/2.0 1,658 (-9%) 1mo $260,900 $157 73
35429 Forest Manor Ave 0.24mi 4/2.0 1,658 (-9%) 1mo $256,900 $155 73
35510 Forest Manor Ave 0.21mi 4/2.0 1,576 (-14%) 2mo $236,920 $150 66
35453 Forest Manor Ave 0.24mi 5/3.0 (+1) 2,022 (+11%) 1mo $290,900 $144 61
35691 Forest Manor Ave 0.22mi 3/2.0 (-1) 1,599 (-12%) 3mo $218,900 $137 61
35602 Grovemont Dr 0.62mi 4/2.0 2,087 (+14%) 0mo $268,000 $128 47

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.50×
Total profit
$-36,493
Equity at exit
$39,024
10-year hold
IRR
-5.0%
Equity multiple
0.67×
Total profit
$-24,056
Equity at exit
$22,629

Cash invested: $73,283 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Louisiana
90 Strongly Landlord-Friendly · R+12
County
— inherits STATE
City
— inherits STATE
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

ZIP-level market 70706

Active inventory
342
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,406 medium interval (Pro) →
Mortgage (P&I)
$1,373
Tax est. 1.5%
$327 /mo · $3,926/yr
Insurance
$109
HOA
$0
Vacancy / Maint / Mgmt
$505
Net cashflow
$92

Break-even live

Break-even rent $2,290
Max offer price $261,724
Occupancy floor 91%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$65,431
Closing costs
$7,852
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
35648 Avery Dr Denham Springs, LA 5.0 2.0 2077 $2,500 $1.20 19d 1 0.10mi
13111 Fowler Dr Walker, LA 3.0 2.0 1258 $1,700 $1.35 44d 1 0.60mi

Listing history 24 events

  1. 2026-06-18
    days on market $270,900 Active 464 DOM
  2. 2026-06-17
    days on market $270,900 Active 463 DOM
  3. 2026-06-16
    days on market $270,900 Active 462 DOM
  4. 2026-06-15
    days on market $270,900 Active 461 DOM
  5. 2026-06-14
    days on market $270,900 Active 459 DOM
  6. 2026-06-13
    days on market $270,900 Active 458 DOM
  7. 2026-06-10
    days on market $270,900 Active 456 DOM
  8. 2026-06-08
    days on market $270,900 Active 454 DOM
  9. 2026-06-07
    days on market $270,900 Active 453 DOM
  10. 2026-06-03
    days on market $270,900 Active 449 DOM
  11. 2026-06-02
    days on market $270,900 Active 448 DOM
  12. 2026-06-01
    days on market $270,900 Active 447 DOM
  13. 2026-05-31
    days on market $270,900 Active 446 DOM
  14. 2026-05-31
    days on market $270,900 Active 445 DOM
  15. 2026-03-06
    price $270,900 1495-char remark
    Show marketing remark (1495 chars)

    Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

  16. 2026-02-24
    price $268,900 1495-char remark
    Show marketing remark (1495 chars)

    Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

  17. 2025-10-02
    price $266,900 1495-char remark
    Show marketing remark (1495 chars)

    Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

  18. 2025-09-13
    price $264,900 1495-char remark
    Show marketing remark (1495 chars)

    Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

  19. 2025-07-25
    status Active 1495-char remark
    Show marketing remark (1495 chars)

    Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

  20. 2025-07-25
    price $273,900 1495-char remark
    Show marketing remark (1495 chars)

    Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

  21. 2025-05-28
    historical 1495-char remark
    Show marketing remark (1495 chars)

    Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

  22. 2025-04-01
    price $270,900 1495-char remark
    Show marketing remark (1495 chars)

    Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

  23. 2025-02-10
    price $268,900 1495-char remark
    Show marketing remark (1495 chars)

    Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

  24. 2025-01-12
    listed $266,900 Active 1495-char remark
    Show marketing remark (1495 chars)

    Get all the space you need in the Cameron, one of our one-story floorplans featured in Whispering Springs, a new home community in Denham Springs, Louisiana. With 3 exteriors to choose from, the Cameron is sure to impress. Inside this 4-bedroom, 2-bathroom home, you'll find 1,825 square feet of enjoyable living. Once you walk into this home, you'll see two bedrooms along with the guest bedroom. Walking down the foyer, you'll see another bedroom down a short hallway, that houses the HVAC system and the linen closet on the other side. You'll then reach the open-concept living space, starting with the kitchen. The kitchen offers shaker-style cabinets, gooseneck pulldown faucets in the kitchens. The chef in your family will also enjoy the stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, single basin undermount sink. and 3 cm granite throughout. The kitchen also houses a large corner pantry, and the separate laundry room is located on the other side, creating easy access to everything. The dining room is adjacent to the kitchen, and the living room is situated nearby. This smart layout ensures that anyone in either space can always be part of the action, regardless of their location. Each bedroom is equipped with cozy carpeting and a convenient closet. Whether you need a space for entertainment, storage, hosting guests, relaxation, or fitness activities, you can count on feeling comfortable and content. The primary bedroom is in the rear of the home an

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,877
− Mortgage interest
−$14,661
− Property taxes
−$3,926
− Insurance
−$1,309
− Repairs & maintenance
−$2,310
− Management
−$2,310
− Depreciation
−$7,614
Taxable loss
−$3,252
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$781
After-tax cash flow
$1,889/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 12 photos

Excellent 95/100 None rehab

This home is in excellent condition with a modern interior and exterior. It is move-in ready and would benefit from minor exterior painting and landscaping improvements to enhance curb appeal and value.

Value-add opportunities

  • Resale Painting the exterior brick — Enhances curb appeal and can increase property value.
  • Resale Landscaping improvements — Enhances curb appeal and can increase property value.
  • Both Adding smart home features — Improves convenience and can increase both resale and rental value.
  • Resale Upgrading the kitchen appliances — Modernizes the kitchen and can increase property value.
  • Resale Upgrading the bathrooms — Modernizes the bathrooms and can increase property value.

Renovation cost estimate screening

Value-add ROI direction

  • Resale Painting the exterior brick — Enhances curb appeal and can increase property value.
  • Resale Landscaping improvements — Enhances curb appeal and can increase property value.
  • Both Adding smart home features — Improves convenience and can increase both resale and rental value.
  • Resale Upgrading the kitchen appliances — Modernizes the kitchen and can increase property value.
  • Resale Upgrading the bathrooms — Modernizes the bathrooms and can increase property value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Livingston Parish
NCES district ID
2201020
Math proficiency
40% ▼ -38.00%
Reading proficiency
52% ▼ -32.00%
Median HH income
$56,755
Composite
40.07/100
National rank
#3811
State rank
#13 of 98 in LA

Livability — Watson

Score
71/100
State rank
#50
US rank
#7247

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment A+ Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
22,621

Population outlook (Livingston County) Hauer SSP2

Today (2025)
158,511 people
By 2030
168,241 · +6.1%
By 2040
186,252 · +17.5%
By 2050
201,516 · +27.1%
By 2075
231,217 · +45.9%
By 2100
241,697 · +52.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Black 6% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Common ancestry
Lithuanian 15% Slovak 2% Italian 1%
Foreign-born
1% · Canada, China

Political lean MEDSL · Livingston

2024 margin
Solid R (+68.5) · D 15.1% · R 83.6% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -71.9pp · 2024: -68.5pp
All cycles
2024: R+68.5 2020: R+70.0 2016: R+72.5 2012: R+70.4 2008: R+71.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.82%
Current HPI
160.2185
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+1.5% since first listed
10 events — show timeline
  • 2026-03-06 Price Changed $270,900 Zillow
  • 2026-02-24 Price Changed $268,900 Zillow
  • 2025-10-02 Price Changed $266,900 Zillow
  • 2025-09-13 Price Changed $264,900 Zillow
  • 2025-07-25 Price Changed $273,900 Zillow
  • 2025-07-25 Relisted Zillow
  • 2025-05-28 Delisted Zillow
  • 2025-04-01 Price Changed $270,900 Zillow
  • 2025-02-10 Price Changed $268,900 Zillow
  • 2025-01-12 Listed $266,900 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…